[HAISAN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HAISAN] HAISAN RESOURCES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -2.0%
YoY- -118.65%
Quarter Report
Latest QR
Upcoming QR
HAISAN's Result
HAISAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 64,778 61,903 61,202 68,284 78,043 88,255 95,250 -22.61%
PBT -40,191 -49,571 -51,661 -38,654 -36,307 -16,928 -14,580 96.23%
Tax 11,004 17,237 17,393 3,241 1,575 -710 -2,249 -
NP -29,187 -32,334 -34,268 -35,413 -34,732 -17,638 -16,829 44.20%
-
NP to SH -29,318 -33,477 -36,194 -37,404 -36,669 -18,729 -19,602 30.68%
-
Tax Rate - - - - - - - -
Total Cost 93,965 94,237 95,470 103,697 112,775 105,893 112,079 -11.05%
-
Net Worth 6,424 12,067 16,083 18,540 24,157 49,166 53,939 -75.69%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 6,424 12,067 16,083 18,540 24,157 49,166 53,939 -75.69%
NOSH 80,306 80,450 80,416 80,608 80,525 80,600 80,507 -0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -45.06% -52.23% -55.99% -51.86% -44.50% -19.99% -17.67% -
ROE -456.35% -277.41% -225.04% -201.75% -151.79% -38.09% -36.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.66 76.95 76.11 84.71 96.92 109.50 118.31 -22.48%
EPS -36.51 -41.61 -45.01 -46.40 -45.54 -23.24 -24.35 30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.15 0.20 0.23 0.30 0.61 0.67 -75.65%
Adjusted Per Share Value based on latest NOSH - 80,608
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 53.62 51.24 50.66 56.53 64.61 73.06 78.85 -22.61%
EPS -24.27 -27.71 -29.96 -30.96 -30.36 -15.50 -16.23 30.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0532 0.0999 0.1331 0.1535 0.20 0.407 0.4465 -75.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.09 0.11 0.60 0.65 0.73 0.69 -
P/RPS 0.10 0.12 0.14 0.71 0.67 0.67 0.58 -68.92%
P/EPS -0.22 -0.22 -0.24 -1.29 -1.43 -3.14 -2.83 -81.70%
EY -456.35 -462.36 -409.16 -77.34 -70.06 -31.83 -35.29 448.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.60 0.55 2.61 2.17 1.20 1.03 -1.94%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 26/08/10 27/05/10 25/02/10 30/11/09 27/08/09 -
Price 0.10 0.08 0.07 0.17 0.68 0.61 0.68 -
P/RPS 0.12 0.10 0.09 0.20 0.70 0.56 0.57 -64.51%
P/EPS -0.27 -0.19 -0.16 -0.37 -1.49 -2.63 -2.79 -78.83%
EY -365.08 -520.15 -642.97 -272.95 -66.97 -38.09 -35.81 368.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.53 0.35 0.74 2.27 1.00 1.01 15.22%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment